4. Costos De Instalacion: Mano de obra

4.
COSTOS DE INSTALACION:
Mano de obra:
Cantidad
Banco fijo
Banco conmutado
Transporte:
Viticos
SUBTOTAL
2
2
C$/Und SubTot/C$
1,237.00 2,474.00
1,200.00
200.00
C$
U$
2,400.00
200.00
5,074.00
367.68
Costo de materiales y equipos:

Bancos fijos:
Banco de 100 kvar
Banco de 150 kvar
Banco de 300 kvar
Banco de 450 kvar
Protecciones.
SUBTOTAL
Bancos conmutados
Banco de 150 kvar
Banco de 300 kvar
Banco de 450 kvar
SUBTOTAL
6
6
12
$/Und SubTot/$
252.00 1512.00
378.00 2268.00
75.00
Dolares
900.00
4,680.00
Costo total de la inversin
C$
5,047.68
del nodo
al nodo
longitud
kva
cos
fase a
fase b
fase c
100
100
0.85
2.329
1.565
0.90
2.279
4.253
1.655
7.000
2.082
4.772
1.449
7.000
120
0.403
0.395
100
200
0.403
0.395
25
300
0.403
0.395
300
0.403
0.395
400
0.403
0.395
200
0.403
0.395
100
100
100
0.80
2.202
1.211
600
0.403
0.395
167
167
167
0.80
1.774
2.613
200
0.403
0.395
1.882
7.000
300
0.403
0.395
25
0.82
2.101
6.769
9 ss
167
167
25
167
25
0.80
USS
U1
U2
U3
U4
U5
U6
U7
U8
U9
12
11
80
1.02
0.528
50
0.82
0.956
0.381
11
10
100
1.02
0.528
10
0.80
0.949
6.336
10
75
1.02
0.528
25
0.90
0.964
5.345
U12
U11
U10
13
200
0.102
0.528
25
25
0.78
5.752
6.450
U13
17
16
120
0.639
0.521
15
25
0.76
1.463
5.703
18
16
100
0.639
0.521
25
0.90
1.509
4.903
16
15
120
0.639
0.521
1.354
7.000
15
14
120
0.639
0.521
7.000
14
100
0.639
0.521
U17
U18
U16
U15
U14
20
19
200
1.02
0.528
22
19
50
1.02
0.528
21
19
120
1.02
0.528
19
100
1.02
0.528
23
150
1.02
0.528
28
25
40
0.639
0.521
25
27
25
100
0.639
0.521
10
26
25
120
0.639
0.521
25
25
24
100
0.639
0.521
24
60
0.639
0.521
10
25
25
0.90
1.499
10
0.85
1.497
37.5
0.90
0.937
50
0.88
0.968
25
0.87
0.950
10
25
0.906
U20
U22
U21
U19
0.80
0.934
U23
0.83
1.535
U28
U27
U26
U25
U24
0.90
1.509
25
0.82
1.477
50
0.84
1.386
804
731.5
719
0.842
1.522
7.9
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
Carga
Demanda
longitud
Instalada Activa Reactiva
perfil
perfil de voltaje
troncal reactiva
2254.5
1139
730
342
219
730
580
7967
2044.5
1033
662
342
219
300
730
580
300
7957.9
2019.5
1020
654
342
219
500
662
512
500
7952
1406.0
710
455
513
329
1100
654
504
1100
7935
1106.0
559
358
513
329
1300
455
305
1300
7931.6
986.0
498
319
513
329
1700
358
208
1700
7928
410.0
207
133
513
329
1700
358
2000
7924.4
325.0
164
105
513
329
2000
319
319
2300
7923.1
300.0
152
97
570
365
2300
133
133
2500
7922.3
10
570
365
2500
105
105
2620
7921.8
11
570
365
2620
97
97
626
402
13
626
402
14
626
402
15
683
438
16
683
438
17
797
511
18
797
511
19
797
511
20
456
292
21
456
292
22
456
292
23
342
219
24
342
219
12
TAN 0=
0.509
0.891
0.641
0.842
UL-N
7.967 kv
=
factor de utilizacin:
del nodo al nodo longitud
LN2-3010
0.75
r
kva
cos
fase a
fase b
fase c
0.060
0.203
0.4
37.5
0.85
0.240
0.203
0.4
25
0.90
0.070
0.203
0.4
0.140
0.203
0.4
50
0.055
0.203
0.4
0.150
0.203
0.4
0.100
0.203
0.4
0.075
0.203
0.4
Ic=
62.83
Potencia acumulada
Ia
Ib
Ic
ua
ub
uc
pa
pb
pc
Ua
Ub
Uc
p'b
p'c
pa-p'a
pb-p'b
2464
2939
2324
37.5
3.53
0.00
0.00
0.09
0.00
0.00
0.15
0.00
0.00
7,822.0
7,771.7
7,830.6
0.15
pc- p'c
0
37.5
25
3.53
2.35
0.00
0.34
0.23
0.00
0.61
0.27
0.00
7,822.1
7,771.7
7,830.6
0.61
0.27
275.0
313
250
25.89
29.42
23.53
0.73
0.83
0.66
9.52
12.30
7.87
7,822.4
7,771.9
7,830.6
9.52
12.30
7.87
325
313
265
30.59
29.42
24.95
1.72
1.66
1.41
26.60
24.60
17.69
7,823.1
7,772.7
7,831.3
26.60
24.60
17.69
15
0.80
325
653
350
30.59
61.43
32.95
0.68
1.36
0.73
10.45
42.13
12.12
7,824.9
7,774.4
7,832.7
10.45
42.13
12.12
25
0.80
325
653
375
30.59
61.43
35.30
1.85
3.71
2.13
28.50
114.89
37.95
7,825.6
7,775.7
7,833.4
28.50
114.89
37.95
25
0.80
325
653
400
30.59
61.43
37.66
1.23
2.47
1.52
19.00
76.59
28.78
7,827.4
7,779.4
7,835.6
19.00
76.59
28.78
25
325
678
400
30.59
63.78
37.66
0.92
1.92
1.14
14.25
61.93
21.59
7,828.6
7,781.9
7,837.1
14.25
61.93
21.59
10
0.055
0.203
0.4
447.5
875
515
42.13
82.37
48.48
0.93
1.82
1.07
19.81
75.75
26.24
7,829.6
7,783.8
7,838.2
19.81
75.75
26.24
10
11
0.035
0.203
0.4
37.5
447.5
912.5
515
42.13
85.90
48.48
0.59
1.21
0.68
12.61
52.43
16.70
7,830.5
7,785.7
7,839.3
12.61
52.43
16.70
11
12
0.090
0.203
0.4
447.5
1113
515
42.13
104.73
48.48
1.53
3.79
1.76
32.42
200.39
42.94
7,831.1
7,786.9
7,840.0
32.42
200.39
42.94
12
13
0.045
0.203
0.4
25
447.5
1138
515
42.13
107.08
48.48
0.76
1.94
0.88
16.21
104.75
21.47
7,832.6
7,790.7
7,841.7
11
77
14
5.49
27.85
7.68
13
14
0.075
0.203
0.4
10
447.5
1138
525
42.13
107.08
49.42
1.27
3.23
1.49
27.02
174.58
37.19
7,833.4
7,792.6
7,842.6
18
128
24
9.16
46.42
13.34
14
15
0.100
0.203
0.4
485.0
1138
540
45.66
107.08
50.83
1.84
4.31
2.05
42.32
232.77
52.46
7,834.6
7,795.8
7,844.1
27
171
34
14.91
61.89
18.87
15
16
0.050
0.203
0.4
16
17
0.160
0.203
0.4
17
18
0.075
0.203
0.4
18
19
0.110
0.203
0.4
19
20
0.040
0.203
0.4
20
21
0.050
0.203
0.4
21
22
0.160
0.203
0.4
22
23
0.060
0.203
0.4
23
24
0.065
0.203
24
25
0.040
25
26
26
1138
540
50.36
107.08
50.83
1.01
2.15
1.02
25.75
116.39
26.23
7,836.5
7,800.1
7,846.2
16
85
17
9.25
30.95
9.43
585.0
1138
540
55.07
107.08
50.83
3.55
6.89
3.27
98.51
372.44
83.93
7,837.5
7,802.3
7,847.2
63
273
54
35.37
99.03
30.19
695.0
1223
780
65.43
115.08
73.43
1.97
3.47
2.22
65.17
201.65
82.09
7,841.0
7,809.2
7,850.5
43
151
55
22.52
51.01
27.11
695.0
1248
780
65.43
117.44
73.43
2.90
5.20
3.25
95.59
307.97
120.40
7,843.0
7,812.7
7,852.7
63
231
81
33.03
76.79
39.77
870.0
1248
780
81.90
117.44
73.43
1.32
1.89
1.18
54.47
111.99
43.78
7,845.9
7,817.9
7,855.9
29
17
28
14
870.0
1273
780
81.90
119.79
73.43
1.65
2.41
1.48
68.08
145.65
54.73
7,847.2
7,819.7
7,857.1
47
110
37
21
36
18
870.0
1273
855
81.90
119.79
80.49
5.27
7.71
5.18
217.86
466.08
210.42
7,848.9
7,822.2
7,858.6
150
352
144
68
115
66
920.0
1273
865
86.61
119.79
81.43
2.09
2.89
1.97
91.36
174.78
80.76
7,854.1
7,829.9
7,863.8
64
132
55
28
43
25
0.4
920.0
1273
915
86.61
119.79
86.14
2.27
3.13
2.25
98.97
189.35
97.90
7,856.2
7,832.8
7,865.7
69
143
68
30
47
30
0.203
0.4
920.0
1370
915
86.61
128.97
86.14
1.39
2.08
1.39
60.91
135.06
60.25
7,858.5
7,835.9
7,868.0
42
104
42
18
31
18
0.100
0.203
0.4
25
920.0
1395
915
86.61
131.32
86.14
3.49
5.28
3.47
152.27
350.09
150.62
7,859.9
7,838.0
7,869.4
106
270
105
46
80
46
27
0.090
0.203
0.4
25
920.0
1420
915
86.61
133.68
86.14
3.14
4.84
3.12
137.04
326.47
135.55
7,863.4
7,843.3
7,872.8
95
252
94
42
74
41
27
28
0.050
0.203
0.4
1900.0
2470
1858 178.86 232.52 174.86
3.60
4.68
3.52
324.72
548.77
310.35
7,866.5
7,848.1
7,876.0
228
411
217
97
138
28
29
0.035
0.203
0.4
2185.0
2545
1858 205.69 239.58 174.86
2.90
3.37
2.46
300.61
407.82
217.25
7,870.1
7,852.8
7,879.5
218
308
152
82
100
66
29
30
0.165
0.203
0.4
25
2185.0
2545
1883 205.69 239.58 177.22
13.66
15.91
11.77
1417.15 1922.60
1051.92
7,873.0
7,856.1
7,881.9
1030
1450
737
387
473
315
30
31
0.275
0.203
0.4
25
2185.0
2545
1908 205.69 239.58 179.57
22.76
26.51
19.87
2361.92 3204.33
1800.08
7,886.7
7,872.1
7,893.7
1717
2417
1265
645
788
535
25
25
2185.0
2570
1933 205.69 241.94 181.92
14.07
16.55
12.44
1460.09 2019.97
1142.13
7,909.4
7,898.6
7,913.6
1061
1527
2464.2
2939
2299 231.97 276.69 216.39
3.27
3.90
3.05
382.33
543.93
332.70
7,923.5
7,915.1
7,926.0
286
424
245
96
120
88
25
2464
2939
2324 231.97 276.69 218.75
40.23
47.99
37.94
4708.12 6698.16
4186.54
7,926.8
7,919.0
7,929.1
3524
5219
3089
1184
1479
1097
7,967.0
7,967.0
7,967.0
31
32
0.170
0.203
0.4
32
33
0.035
0.203
0.4
33
SS
0.431
0.203
0.4
535.0
50
25
25
50
10
47
45
0.670
0.639
0.521
50
46
45
0.570
0.203
0.400
25
45
44
0.07
0.203
0.4
0.0
44
42
0.065
0.203
0.400
37.5
50
0.78
43
42
0.150
0.639
0.521
50
0.76
42
35
0.040
0.203
0.400
0.90
41
40
0.150
0.639
0.521
37.5
40
39
0.085
0.639
0.521
25
0.90
39
35
0.160
0.639
0.521
50
0.85
38
37
0.063
0.403
0.395
15
37
36
0.147
0.403
0.395
50
50
36
35
0.040
0.403
0.395
50
50
35
31
0.266
0.203
0.400
32
31
0.038
0.203
0.400
10
50
34
33
0.041
0.634
0.521
25
25
25
33
31
0.238
0.203
0.400
25
25
50
25
2.35
31
0.142
0.203
0.400
212.5
262.5
225
20.00
48
0.142
0.203
0.400
25
25
25
25
25
25
2.35
62
60
0.050
0.403
0.395
25
25
61
60
0.042
0.403
0.395
25
50
60
57
0.040
0.403
0.395
50
59
57
0.096
0.403
0.395
37.5
58
57
0.165
0.403
0.395
60
57
54
0.096
0.403
0.395
56
55
0.083
0.403
0.395
55
54
0.090
0.403
0.395
54
50
0.096
0.403
53
52
0.056
52
51
51
50
50
0.80
0.90
37
84
805
399
493
94
337
50
0.00
0.00
4.71
0.00
0.00
2.60
0.00
0.00
9.49
7,817.0
9.49
25
50
2.35
0.00
4.71
0.54
0.00
1.08
0.64
0.00
2.56
7,848.6
7,819.6
0.64
2.56
25
0.0
50
2.35
0.00
4.71
0.07
0.00
0.75
0.08
0.00
0.31
7849.18
7,820.7
0.08
0.31
62.5
0.0
100
5.88
0.00
9.41
0.15
0.00
0.25
0.46
0.00
1.17
7,849.2
7,821.5
0.46
1.17
62.5
50.0
100
5.88
4.71
9.41
3.28
0.73
5.25
3.32
2.12
8.49
7,849.4
7,764.6
7,821.7
3.32
2.12
8.49
62.5
50.0
100
5.88
4.71
9.41
0.19
0.08
0.15
0.28
0.18
0.72
7,852.7
7,765.4
7,827.0
0.28
0.18
0.72
0.0
37.5
0.00
3.53
0.00
0.00
0.44
0.00
0.00
1.19
0.00
7,765.5
1.19
0.0
62.5
0.00
5.88
0.00
0.00
0.41
0.00
0.00
1.88
0.00
7,765.9
1.88
0.0
112.5
0.00
10.59
0.00
0.00
1.40
0.00
0.00
11.47
0.00
7,766.3
11.47
15.0
0.0
1.41
0.00
0.00
0.05
0.00
0.00
0.05
0.00
0.00
7,852.1
0.05
65.0
0.0
50
6.12
0.00
4.71
0.50
0.00
1.04
2.22
0.00
1.31
7,852.1
7,824.0
2.22
1.31
115.0
0.0
100
10.83
0.00
9.41
0.24
0.00
2.08
1.89
0.00
1.43
7,852.6
7,825.0
1.89
1.43
177.5
162.5
200
16.71
15.30
18.83
1.79
1.64
2.02
15.08
12.64
19.14
7,852.9
7,767.7
7,827.1
15.08
12.64
19.14
10.0
50.0
0.94
4.71
0.00
0.01
0.07
0.00
0.01
0.17
0.00
7,854.6
7,769.3
0.01
0.17
25
25
25
2.35
2.35
2.35
0.08
0.16
0.08
0.14
0.14
0.14
7,854.4
7,769.4
7,829.1
0.14
0.14
0.14
4.71
2.35
0.23
0.90
0.23
0.27
1.07
0.27
7,854.4
7,769.6
7,829.2
0.27
1.07
0.27
24.71
21.18
1.14
1.41
1.21
11.54
17.60
12.93
7,854.7
7,770.5
7,829.4
11.54
17.60
12.93
7,855.8
7,771.9
7,830.6
2.35
2.35
0.13
0.19
0.38
0.16
0.16
0.16
7,855.7
7,771.7
7,830.3
0.16
0.16
0.16
7,855.8
7,771.9
7,830.6
0.00
2.35
0.00
0.00
0.07
0.00
0.00
0.11
0.00
7,768.4
0.11
0.00
4.71
0.00
0.00
0.11
0.00
0.00
0.37
0.00
7,768.4
0.37
0.00
4.71
0.00
0.00
0.11
0.00
0.00
0.36
0.00
7,768.6
0.36
37.5
0.00
3.53
0.00
0.00
0.38
0.00
0.00
0.48
0.00
7,768.3
0.48
60
0.00
5.65
0.00
0.00
0.52
0.00
0.00
2.12
0.00
7,768.1
2.12
148
0.00
13.89
0.00
0.00
0.75
0.00
0.00
7.46
0.00
7,768.7
7.46
37.5
37.5
0.00
3.53
0.00
0.00
0.33
0.00
0.00
0.42
0.00
7,768.3
0.42
40
77.5
0.00
7.30
0.00
0.00
0.73
0.00
0.00
1.93
0.00
7,768.7
1.93
0.395
225.0
0.00
21.18
0.00
0.00
2.27
0.00
0.00
17.36
0.00
7,769.4
17.36
0.403
0.395
50
10
50.0
10
0.00
4.71
0.94
0.00
0.29
0.03
0.00
0.50
0.02
7,770.4
7,832.2
0.50
0.02
0.095
0.403
0.395
15
65.0
10
0.00
6.12
0.94
0.00
0.65
0.05
0.00
1.43
0.03
7,770.7
7,832.3
1.43
0.050
0.403
0.395
50
25
115.0
35
0.00
10.83
3.29
0.00
0.30
0.09
0.00
2.36
0.22
7,771.4
7,832.3
2.36
0.22
49
0.050
0.403
0.395
340.0
35
0.00
32.01
3.29
0.00
0.90
0.09
0.00
20.64
0.22
7,771.7
7,832.4
20.64
0.22
49
0.050
0.403
0.395
50
340.0
85
0.00
32.01
8.00
0.00
1.79
0.22
0.00
20.64
1.29
7,772.6
7,832.5
20.64
1.29
7,774.4
7,832.7
68
66
0.065
0.639
0.521
25
160
15
0.83
25
160
15
2.35
15.06
1.41
0.25
0.81
0.08
0.23
9.42
0.08
7,825.2
7,777.8
7,835.2
0.23
9.42
0.08
67
66
0.150
0.639
0.521
50
50
0.90
50
50
4.71
0.00
4.71
1.16
0.00
0.58
2.12
0.00
2.12
7,825.5
7,834.7
2.12
2.12
66
65
0.040
0.639
0.521
75
160
65
7.06
15.06
6.12
0.23
0.50
0.20
1.27
5.80
0.96
7,826.6
7,778.6
7,835.3
1.27
5.80
0.96
65
63
0.150
0.639
0.521
37.5
50
75
198
115
7.06
18.59
10.83
0.87
2.30
1.34
4.78
33.13
11.23
7,826.8
7,779.1
7,835.5
4.78
33.13
11.23
64
63
0.085
0.639
0.521
47.5
47.5
4.47
0.00
0.00
0.31
0.00
0.00
1.09
0.00
0.00
7,827.7
7,781.4
1.09
0.00
0.00
63
0.160
0.639
0.521
122.5
198
115
11.53
18.59
10.83
1.52
2.45
1.43
13.60
35.34
11.98
7,828.0
7,781.4
7,836.8
13.60
35.34
11.98
7,829.6
7,783.8
7,838.2
0.00
79.28
0.00
0.60
0.00
0.10
1.42
0.00
0.00
7,846.5
1.70
1.70
1.70
0.88
0.87
0.80
0.84
69
11
0.350
0.639
0.521
200
0.84
200
0.00
18.83
0.00
0.00
5.43
0.00
0.00
79.28
0.00
70
14
0.120
0.403
0.395
37.5
15
0.84
37.5
0.0
15
3.53
0.00
1.41
0.24
0.00
0.09
0.60
0.00
0.10
71
15
0.100
0.639
0.521
50
0.84
50
0.0
4.71
0.00
0.00
0.39
0.00
0.00
1.42
0.00
0.00
75
73
0.120
0.639
0.521
50
50
50
0.84
50
50
50
4.71
4.71
4.71
0.47
0.47
0.47
1.70
1.70
1.70
74
73
0.206
0.639
0.521
130
0.84
130
0.00
0.00
12.24
0.00
0.00
2.08
0.00
0.00
19.71
73
72
0.070
0.203
0.4
0.84
50
50
180
4.71
4.71
16.94
0.13
0.13
0.48
0.31
0.31
72
17
0.100
0.203
0.4
10
35
60
60
85
240
5.65
8.00
22.59
0.23
0.32
0.91
0.65
1.30
7,781.4
7,786.9
7,834.4
7,834.6
7,844.0
7,795.8
7,844.1
7,836.1
7,836.5
7,840.2
7,808.3
7,847.0
0.00
0.00
19.71
4.08
7,840.7
7,808.7
7,849.1
0.31
0.31
4.08
10.36
7,840.8
7,808.9
7,849.5
0.65
1.30
10.36
7,841.0
7,809.2
7,850.5
0.95
0.00
0.00
50.29
0.00
0.00
0.00
0.00
1.59
0.00
0.00
1.98
0.00
4.84
0.00
76
17
0.106
0.403
0.395
50
50
4.71
0.28
0.95
0.00
0.00
7,840.8
77
19
0.290
0.639
0.521
175
175
16.47
0.00
0.00
3.94
50.29
0.00
0.00
78
21
0.050
0.639
0.521
75
75
0.00
0.00
7.06
0.29
0.00
0.00
1.59
79
23
0.140
0.639
0.521
50
50
0.00
0.00
4.71
0.54
0.00
0.00
1.98
80
24
0.090
0.639
0.521
97.5
97.5
0.00
9.18
0.00
0.68
0.00
4.84
0.00
81
27
0.715
0.403
0.395
980
1050
942.5
980
1050.0
943
92.26
98.85
88.73
36.90
39.54
35
84
82
0.255
0.639
0.521
50
50
0.0
4.71
0.00
0.00
0.99
3.61
0.00
0.00
7,863.5
83
82
0.127
0.639
0.521
150
200
18.83
0.00
0.00
1.97
28.77
0.00
0.00
7,864.5
82
28
0.165
0.639
0.521
85
75
285
75
26.83
7.06
0.00
3.65
0.96
75.89
5.26
0.00
7,866.5
7,851.8
7,870.1
7,852.8
7,915.3
7,904.2
7,915.2
7,923.5
7,915.1
7,926.0
7,926.8
7,919.0
7,929.1
7,841.0
7,842.0
7,845.9
7,858.3
7,858.6
85
32
0.380
0.639
0.521
279.17
369.17
366.17
279
369
366
26.28
34.75
34.47
11
11
2452.43 2815.29
167.71
293.27
2268.33
288.52
7,835.2
7,858.5
7,835.9
7,829.6
7,808.6
7,840.5
7,866.5
7,848.1
7,876.0
2464.17
2939.2
2323.67
0.800
2575.67
15223.9 22826.6
Prdidas totales =
sen0
0.6435
sin capacitores
51,244
13193.3
7,926.8
2452.4
3.61
0.00
0.00
28.77
0.00
0.00
75.89
5.26
0.00
167.71
293.27 288.52
11759
17727 10043
3,982.5
7,919.0
7,929.1
Prdidas totales =
con capacitores
2815.3 2268.3
0.00
39529
0.00
0.00
0.00
0.00
3465.0
5099.9
3149.9
Ahorro de =
prdidas
11715 W
PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "C"

7,980
7,960
7,940
7,920
7,900
7,967
7,933
7,919
7,902
7,891
KV
7,880
7,883
7,878
7,871
7,860
7,840
7,820
7,800
7,780
METROS
7,865
7,860 7,858
7,856
7,853 7,851
7,849
INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.
Ic=
62.8299
Ua
Ub
Uc
p'b
p'c
pa-p'a
pb-p'b
pc- p'c
0
7,845.4
7,818.8
7,849.1
0.15
7,845.5
7,818.8
7,849.1
0.61
0.27
7,845.8
7,819.0
7,849.1
9.52
12.30
7.87
7,846.4
7,819.6
7,849.6
26.60
24.60
17.69
7,847.8
7,821.0
7,850.7
10.45
42.13
12.12
7,848.3
7,822.1
7,851.3
28.50
114.89
37.95
7,849.8
7,825.1
7,853.1
19.00
76.59
28.78
7,850.8
7,827.1
7,854.3
14.25
61.93
21.59
7,851.6
7,828.7
7,855.2
19.81
75.75
26.24
7,852.4
7,830.2
7,856.1
14.81
48.21
16.70
7,852.9
7,831.1
7,856.6
38.09
187.11
42.94
7,854.2
7,834.1
7,858.1
12
71
14
6.71
26.64
7.68
7,854.9
7,835.6
7,858.8
21
119
24
11.18
44.39
13.34
7,856.0
7,838.2
7,860.0
32
158
34
17.61
59.19
18.87
7,857.6
7,841.5
7,861.7
19
79
17
10.60
29.60
9.43
7,858.5
7,843.2
7,862.5
72
254
54
39.69
94.71
30.19
7,861.6
7,848.7
7,865.2
48
140
55
24.55
48.98
27.11
7,863.3
7,851.4
7,867.0
70
216
81
36.00
73.82
39.77
7,865.7
7,855.5
7,869.6
41
79
29
18
27
14
7,866.9
7,857.0
7,870.6
51
103
37
23
34
18
7,868.3
7,858.9
7,871.8
165
329
144
73
110
66
7,872.7
7,865.0
7,876.0
70
123
55
29
41
25
7,874.5
7,867.3
7,877.6
75
134
68
32
45
30
7,876.4
7,869.7
7,879.4
46
97
42
20
30
18
7,877.6
7,871.4
7,880.5
116
254
105
49
78
46
7,880.6
7,875.6
7,883.4
104
228
100
44
70
43
7,883.2
7,879.3
7,886.0
238
336
265
99
123
106
7,886.2
7,882.8
7,889.1
227
253
186
84
90
74
7,888.6
7,885.3
7,891.3
1070
1193
900
396
422
357
7,899.9
7,897.2
7,901.8
1784
1988
1541
660
704
605
7,918.7
7,916.9
7,919.4
1103
1259
978
408
441
380
7,930.4
7,929.3
7,930.4
309
330
302
101
104
99
7,933.1
7,932.1
7,933.2
3810
4064
3800
1239
1285
1237
7,967.0
###
7,967.0
7,835.9
9.49
7,838.3
0.64
2.56
7,839.2
0.08
0.31
7,839.9
0.46
1.17
7,849.0
7849.39
7,849.4
7,849.6
7,812.6
7,840.1
3.32
2.12
8.49
7,853.3
7,813.4
7,846.0
0.28
0.18
0.72
7,813.4
1.19
7,813.8
1.88
7,814.2
11.47
7,852.7
0.05
7,852.7
7,843.3
2.22
1.31
7,853.2
7,844.3
1.89
1.43
Ic=
62.8299
Ua
Ub
Uc
p'b
p'c
15.08
12.64
0.01
pb-p'b
pc- p'c
19.14
0.17
7,853.4
7,815.5
7,854.9
7,816.9
7,854.6
7,816.9
7,847.8
0.14
0.14
0.14
7,854.7
7,817.1
7,847.9
0.27
1.07
0.27
7,854.9
7,817.8
7,848.1
11.54
17.60
12.93
7,855.8
7,819.0
7,849.1
7,855.7
7,818.8
7,848.7
0.16
0.16
0.16
7,855.8
7,819.0
7,849.1
7,847.5
7,846.2
pa-p'a
7,815.5
0.11
7,815.5
0.37
7,815.6
0.36
7,815.4
0.48
7,815.3
2.12
7,815.7
7.46
7,815.5
0.42
7,815.8
1.93
7,816.4
17.36
7,817.4
7,850.3
0.50
0.02
7,817.6
7,850.3
1.43
7,818.2
7,850.4
2.36
0.22
7,818.5
7,850.4
20.64
0.22
7,819.3
7,850.5
20.64
1.29
7,821.0
7,850.7
7,823.0
7,852.3
0.23
9.42
0.08
7,851.9
2.12
2.12
7,847.7
7,848.8
7,823.7
7,852.4
1.27
5.80
0.96
7,849.0
7,824.2
7,852.6
4.78
33.13
11.23
7,849.9
7,826.4
1.09
0.00
0.00
7,850.2
7,826.4
7,853.9
13.60
35.34
11.98
7,851.6
7,828.7
7,855.2
0.00
79.28
0.00
0.60
0.00
0.10
7,826.0
7,831.1
7,855.8
7,859.9
Ic=
62.8299
Ua
Ub
Uc
p'b
p'c
1.42
0.00
7,861.6
1.70
7,856.0
7,838.2
pa-p'a
pb-p'b
pc- p'c
0.00
1.70
1.70
7,860.0
7,857.3
7,857.6
7,860.8
7,847.8
7,862.1
0.00
0.00
19.71
7,861.3
7,848.3
7,864.0
0.31
0.31
4.08
7,861.4
7,848.4
7,864.4
0.65
1.30
10.36
7,861.6
7,848.7
7,865.2
0.95
0.00
0.00
50.29
0.00
0.00
0.00
0.00
1.59
0.00
0.00
1.98
0.00
4.84
0.00
2452.4
2068.4
3047.8
7,880.0
3.61
0.00
0.00
7,880.9
28.77
0.00
0.00
75.89
5.26
0.00
233.16
155.91
372.70
0.00
0.00
7,861.3
7,861.6
7,862.0
7,865.7
7,871.5
7,871.8
7,869.1
7,876.4
7,869.7
7,849.3
7,848.2
7,848.2
7,883.2
7,879.3
7,886.0
7,882.8
7,881.9
7,886.2
7,882.8
7,921.2
7,921.8
7,918.8
7,930.4
7,929.3
7,930.4
7,933.1
7,932.1
7,933.2
7,933.1
3,982.5
7,932.1
7,933.2
Prdidas totales =
con capacitores
12392
39100
14332
W
12376
Ahorro de =
prdidas
0.00
0.00
0.00
3602.1
4625.5
3477.7
11705 W
INSTALACION DE CAPACITORES
SMT-ALT3020.
AOS
0
INVERSION
10
11
12
13
14
5,047.58
Ingresos
Ahorros por Compensacin Reactiva.
0 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13
Impuestos
sobre ventas (2%)
IGV(15%)
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
702
Gastos Operacionales.
Mano de Obra.
COSTO TOTAL
Flujo Neto
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
-5,749.58 11,975.80 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38
VAN ( 12%)
PR
B/C
C$ 112,016.52
1 ao.
39.14
INSTALACION DE CAPACITORES
SMT-ALT3020.
AOS
AOS
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
INVERSION
Ingresos
Ahorros por Compensacin Reactiva.
18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13
Impuestos
sobre ventas (2%)
IGV(15%)
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
363.80
Gastos Operacionales.
Mano de Obra.
COSTO TOTAL
Flujo Neto
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
100.95
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
464.75
17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38
VAN ( 12%)
PR
B/C
PERFIL DE VOLTAJE SIN CAPACITORES
8,000.0
ALT-3020 FASE "B"
7,967.0
7,950.0
7,919.0
7,900.0
KV
7,850.0
7,800.0
7,898.6
7,872.1
7,856.1
7,848.1
7,838.0
7,829.9
7,817.9
7,809.2
7,795.8
7,750.0
7,700.0
7,650.0
M ETROS
7,785.7
7,779.4
7,771.9
PERFIL DE VOLTAJE
8,000.0
ALT3020
FASE "C"
7967
7,950.0
7919
7,900.0
7899
7872
KV
7,850.0
7,800.0
7856
7843
7833
Column P
7822
7813
7802
7793
7787 7784
7774
7772
7,750.0
7,700.0
7,650.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
METROS X 100
PERFIL DE VOLTAJE SIN CAPACITORES
8,000
ALT3020
FASE "C"
7,967
7,950
7,929
7,914
KV
7,900
7,850
7,894
7,882
7,876
7,868
7,859
7,800
7,750
M ETROS
7,850
7,846 7,843
7,839
7,836 7,833
7,831
PERFIL DE CARGA LN1-3030
5000
4500
4000
4636
4013
3953
3737
3500
KW
3000
2500
2000
1500
1953
1865
1799
1634
1358
1000
1298
1260
1125
842
812
542
500
38 23
METROS
PERFIL DE CARGA REACTIVA
4000
SMT-ALT3020
3500 3477
3477
3000
3009
2976
2802
Kvar
2500
2000
1500
1465
1398
1304
1018
1000
950
934
827
620
500
597
377
28 17
0
METROS
4000
PERFIL DE CARGA CON CAPACITORES Y SIN CAPACITORES SMT-ALT3020
3500
3000
KVAR
2500
2000
1500
1000
500
0
METROS
8,000.0
PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "B"

7,967.0
7,950.0
7,932.1
7,916.9
7,900.0
7,897.2
7,879.3
7,858.9
KV
7,850.0
7,869.7
7,800.0
7,750.0
7,700.0
METROS
7,851.4
7,841.5
7,834.1
7,827.1
7,822.1
7,818.8
PERFIL DE CARGA REACTIVA SIN CAPACITORES Y CON CAPACITORES (1500KVAR) SMT-ALT3020
4000
3500 3477 3466

3009
3000
2964
2802
KVAR
2500
2000
1977
1711 1692
1500
1593
1465 1442
1376 1315
1225
1018
1000
833
820
782
748
500
697
579
950945
553
844
631620
406377
28 17
0
METROS

Mucho más que documentos.

4. Costos De Instalacion: Mano de obra

Cargado por

Información del documento

Descripción:

Descripción:

Copyright:

Formatos disponibles

4. Costos De Instalacion: Mano de obra

Título original:

Cargado por

Descripción:

Copyright:

Formatos disponibles

Títulos relacionados

4.

Costo de materiales y equipos:

Costo total de la inversin

Instalada Activa Reactiva

1858 178.86 232.52 174.86

1858 205.69 239.58 174.86

1883 205.69 239.58 177.22

1908 205.69 239.58 179.57

1933 205.69 241.94 181.92

2299 231.97 276.69 216.39

2324 231.97 276.69 218.75

PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "C"

INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.

INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.

INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.

PERFIL DE VOLTAJE SIN CAPACITORES

ALT-3020 FASE "B"

PERFIL DE VOLTAJE SIN CAPACITORES

PERFIL DE CARGA LN1-3030

PERFIL DE CARGA REACTIVA

PERFIL DE CARGA CON CAPACITORES Y SIN CAPACITORES SMT-ALT3020

PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "B"

PERFIL DE CARGA REACTIVA SIN CAPACITORES Y CON CAPACITORES (1500KVAR) SMT-ALT3020

3500 3477 3466

Intereses relacionados

Más de Luis Contreras Vasquez

Popular en Economy (General)